Highlights

[SWKPLNT] YoY Quarter Result on 2018-09-30 [#3]

Stock [SWKPLNT]: SARAWAK PLANTATION BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     290.31%    YoY -     45.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 93,549 83,620 106,478 120,634 84,550 94,099 104,051 -1.76%
  YoY % 11.87% -21.47% -11.73% 42.68% -10.15% -9.56% -
  Horiz. % 89.91% 80.36% 102.33% 115.94% 81.26% 90.44% 100.00%
PBT 7,550 12,414 8,188 14,047 6,408 5,932 20,408 -15.27%
  YoY % -39.18% 51.61% -41.71% 119.21% 8.02% -70.93% -
  Horiz. % 37.00% 60.83% 40.12% 68.83% 31.40% 29.07% 100.00%
Tax -2,442 -3,178 -1,822 -1,902 -113 1,486 -4,900 -10.95%
  YoY % 23.16% -74.42% 4.21% -1,583.19% -107.60% 130.33% -
  Horiz. % 49.84% 64.86% 37.18% 38.82% 2.31% -30.33% 100.00%
NP 5,108 9,236 6,366 12,145 6,295 7,418 15,508 -16.89%
  YoY % -44.69% 45.08% -47.58% 92.93% -15.14% -52.17% -
  Horiz. % 32.94% 59.56% 41.05% 78.31% 40.59% 47.83% 100.00%
NP to SH 5,163 9,344 6,427 12,258 6,508 7,151 15,802 -17.00%
  YoY % -44.75% 45.39% -47.57% 88.35% -8.99% -54.75% -
  Horiz. % 32.67% 59.13% 40.67% 77.57% 41.18% 45.25% 100.00%
Tax Rate 32.34 % 25.60 % 22.25 % 13.54 % 1.76 % -25.05 % 24.01 % 5.09%
  YoY % 26.33% 15.06% 64.33% 669.32% 107.03% -204.33% -
  Horiz. % 134.69% 106.62% 92.67% 56.39% 7.33% -104.33% 100.00%
Total Cost 88,441 74,384 100,112 108,489 78,255 86,681 88,543 -0.02%
  YoY % 18.90% -25.70% -7.72% 38.64% -9.72% -2.10% -
  Horiz. % 99.88% 84.01% 113.07% 122.53% 88.38% 97.90% 100.00%
Net Worth 544,112 545,149 668,157 631,814 626,223 609,449 578,697 -1.02%
  YoY % -0.19% -18.41% 5.75% 0.89% 2.75% 5.31% -
  Horiz. % 94.02% 94.20% 115.46% 109.18% 108.21% 105.31% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 11,182 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 70.77 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 544,112 545,149 668,157 631,814 626,223 609,449 578,697 -1.02%
  YoY % -0.19% -18.41% 5.75% 0.89% 2.75% 5.31% -
  Horiz. % 94.02% 94.20% 115.46% 109.18% 108.21% 105.31% 100.00%
NOSH 279,032 279,564 279,564 279,564 279,564 279,564 279,564 -0.03%
  YoY % -0.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.81% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.46 % 11.05 % 5.98 % 10.07 % 7.45 % 7.88 % 14.90 % -15.40%
  YoY % -50.59% 84.78% -40.62% 35.17% -5.46% -47.11% -
  Horiz. % 36.64% 74.16% 40.13% 67.58% 50.00% 52.89% 100.00%
ROE 0.95 % 1.71 % 0.96 % 1.94 % 1.04 % 1.17 % 2.73 % -16.13%
  YoY % -44.44% 78.13% -50.52% 86.54% -11.11% -57.14% -
  Horiz. % 34.80% 62.64% 35.16% 71.06% 38.10% 42.86% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 33.53 29.91 38.09 43.15 30.24 33.66 37.22 -1.72%
  YoY % 12.10% -21.48% -11.73% 42.69% -10.16% -9.56% -
  Horiz. % 90.09% 80.36% 102.34% 115.93% 81.25% 90.44% 100.00%
EPS 1.85 3.34 2.30 4.38 2.33 2.56 5.65 -16.97%
  YoY % -44.61% 45.22% -47.49% 87.98% -8.98% -54.69% -
  Horiz. % 32.74% 59.12% 40.71% 77.52% 41.24% 45.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9500 1.9500 2.3900 2.2600 2.2400 2.1800 2.0700 -0.99%
  YoY % 0.00% -18.41% 5.75% 0.89% 2.75% 5.31% -
  Horiz. % 94.20% 94.20% 115.46% 109.18% 108.21% 105.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 33.41 29.86 38.03 43.08 30.20 33.61 37.16 -1.76%
  YoY % 11.89% -21.48% -11.72% 42.65% -10.15% -9.55% -
  Horiz. % 89.91% 80.36% 102.34% 115.93% 81.27% 90.45% 100.00%
EPS 1.84 3.34 2.30 4.38 2.32 2.55 5.64 -17.02%
  YoY % -44.91% 45.22% -47.49% 88.79% -9.02% -54.79% -
  Horiz. % 32.62% 59.22% 40.78% 77.66% 41.13% 45.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9433 1.9470 2.3863 2.2565 2.2365 2.1766 2.0668 -1.02%
  YoY % -0.19% -18.41% 5.75% 0.89% 2.75% 5.31% -
  Horiz. % 94.02% 94.20% 115.46% 109.18% 108.21% 105.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.4500 1.8000 1.5900 1.7800 1.9000 2.5600 2.4900 -
P/RPS 4.32 6.02 4.17 4.13 6.28 7.61 6.69 -7.03%
  YoY % -28.24% 44.36% 0.97% -34.24% -17.48% 13.75% -
  Horiz. % 64.57% 89.99% 62.33% 61.73% 93.87% 113.75% 100.00%
P/EPS 78.36 53.85 69.16 40.60 81.62 100.08 44.05 10.07%
  YoY % 45.52% -22.14% 70.34% -50.26% -18.45% 127.20% -
  Horiz. % 177.89% 122.25% 157.00% 92.17% 185.29% 227.20% 100.00%
EY 1.28 1.86 1.45 2.46 1.23 1.00 2.27 -9.10%
  YoY % -31.18% 28.28% -41.06% 100.00% 23.00% -55.95% -
  Horiz. % 56.39% 81.94% 63.88% 108.37% 54.19% 44.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.92 0.67 0.79 0.85 1.17 1.20 -7.74%
  YoY % -19.57% 37.31% -15.19% -7.06% -27.35% -2.50% -
  Horiz. % 61.67% 76.67% 55.83% 65.83% 70.83% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 22/11/18 24/11/17 17/11/16 27/11/15 24/11/14 28/11/13 -
Price 1.6500 1.6500 1.6400 1.7400 2.0000 2.4700 2.5500 -
P/RPS 4.92 5.52 4.31 4.03 6.61 7.34 6.85 -5.36%
  YoY % -10.87% 28.07% 6.95% -39.03% -9.95% 7.15% -
  Horiz. % 71.82% 80.58% 62.92% 58.83% 96.50% 107.15% 100.00%
P/EPS 89.17 49.37 71.34 39.68 85.91 96.56 45.11 12.02%
  YoY % 80.62% -30.80% 79.79% -53.81% -11.03% 114.05% -
  Horiz. % 197.67% 109.44% 158.15% 87.96% 190.45% 214.05% 100.00%
EY 1.12 2.03 1.40 2.52 1.16 1.04 2.22 -10.77%
  YoY % -44.83% 45.00% -44.44% 117.24% 11.54% -53.15% -
  Horiz. % 50.45% 91.44% 63.06% 113.51% 52.25% 46.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.85 0.85 0.69 0.77 0.89 1.13 1.23 -5.97%
  YoY % 0.00% 23.19% -10.39% -13.48% -21.24% -8.13% -
  Horiz. % 69.11% 69.11% 56.10% 62.60% 72.36% 91.87% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers